Flat
SW16
2 beds
2 baths
Abbotswood Road, London SW16
Initial Investment
£367,199First YearProfit From Rental Income
£-103,757
↘ -28%After 5 Years
Change In Property Value
£160,041
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £20,662 | £20,712 | £20,753 | £20,794 | £20,837 | £103,757 |
| Profit Before Tax | £-20,662 | £-20,712 | £-20,753 | £-20,794 | £-20,837 | £-103,757 |
| Profit After Tax | £-20,662 | £-20,712 | £-20,753 | £-20,794 | £-20,837 | £-103,757 |
| Change In Property Value | £17,400 | £29,870 | £37,636 | £39,894 | £35,240 | £160,041 |
| Net Return | £-3,262 | £9,159 | £16,884 | £19,100 | £14,403 | £56,284 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change